Trip.com Group Ltd
HKEX:9961

Watchlist Manager
Trip.com Group Ltd Logo
Trip.com Group Ltd
HKEX:9961
Watchlist
Price: 593 HKD -1%
Market Cap: 386.1B HKD

Relative Value

The Relative Value of one Trip.com Group Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 593 HKD, Trip.com Group Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Trip.com Group Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
37
vs Industry
11
Median 3Y
5.4
Median 5Y
5.5
Industry
1.4
Forward
5.5
vs History
71
vs Industry
30
Median 3Y
17.7
Median 5Y
17.2
Industry
20.1
Forward
12.3
vs History
42
vs Industry
26
Median 3Y
16.6
Median 5Y
16.6
Industry
9.5
vs History
22
vs Industry
31
Median 3Y
12.2
Median 5Y
13.7
Industry
18.2
vs History
15
vs Industry
36
Median 3Y
1.7
Median 5Y
1.5
Industry
2.1
vs History
38
vs Industry
18
Median 3Y
4.3
Median 5Y
4.3
Industry
1.9
Forward
4.4
vs History
40
vs Industry
30
Median 3Y
5.3
Median 5Y
5.3
Industry
3.8
vs History
50
vs Industry
20
Median 3Y
15.4
Median 5Y
17.1
Industry
10.6
Forward
14.6
vs History
27
vs Industry
33
Median 3Y
16.5
Median 5Y
14.2
Industry
16.5
Forward
15.1
vs History
47
vs Industry
41
Median 3Y
13
Median 5Y
13
Industry
11.3
vs History
47
vs Industry
44
Median 3Y
13.5
Median 5Y
13.5
Industry
16.3
vs History
11
vs Industry
34
Median 3Y
1.2
Median 5Y
1
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Trip.com Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Trip.com Group Ltd
HKEX:9961
387.6B HKD 5.9 11.3 16.9 17.9
US
Booking Holdings Inc
NASDAQ:BKNG
172.8B USD 6.6 34.3 17.4 18.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
555.5B MYR 19 933.5 -85 049.9 -311 173.6 -74 892.4
US
Airbnb Inc
NASDAQ:ABNB
85.2B USD 7.1 32.4 26.9 27.2
US
Marriott International Inc
NASDAQ:MAR
86.7B USD 3.3 33.2 20.5 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
81B USD 4.6 19.9 15.3 21.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.4B USD 5.8 41.1 28.5 30.6
US
Carnival Corp
NYSE:CCL
42.4B USD 1.6 16 9.4 15.2
UK
Carnival PLC
LSE:CCL
31.6B GBP 1.6 15.4 311.5 501.2
US
Expedia Group Inc
NASDAQ:EXPE
36.3B USD 2.6 26.5 12.2 17.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Trip.com Group Ltd
HKEX:9961
Average EV/EBITDA: 60.4
16.9
20%
0.8
US
Booking Holdings Inc
NASDAQ:BKNG
17.4
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -311 173.6 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
26.9
28%
1
US
Marriott International Inc
NASDAQ:MAR
20.5
12%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.3
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.5
20%
1.4
US
Carnival Corp
NYSE:CCL
9.4
10%
0.9
UK
Carnival PLC
LSE:CCL
311.5
7%
44.5
US
Expedia Group Inc
NASDAQ:EXPE
12.2
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Trip.com Group Ltd
HKEX:9961
Average EV/EBIT: 85.2
17.9
20%
0.9
US
Booking Holdings Inc
NASDAQ:BKNG
18.7
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 892.4 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
12%
2.3
US
Marriott International Inc
NASDAQ:MAR
24.3
11%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.2
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3
UK
Carnival PLC
LSE:CCL
501.2
8%
62.7
US
Expedia Group Inc
NASDAQ:EXPE
17.6
19%
0.9